Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.55% first-year return on $123k initial cash invested.
-23.55%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$1,412
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,412 income − $3,835 expenses = $2,423 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,022
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,412
Total Expenses
$3,835
Mortgage P&I
180%
$2,542
Property Taxes
18%
$257
Home Insurance
16%
$220
HOA
10%
$139
Property Management
15%
$212
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$353